Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,260£7,369£7,479£7,666£7,858£37,633
Total Expenses£6,265£6,326£6,378£6,439£6,501£31,909
Profit Before Tax£995£1,043£1,101£1,228£1,358£5,724
Profit After Tax £806£845£892£994£1,100£4,636
Change In Property Value£2,750£4,510£6,449£7,423£5,245£26,377
Net Return£3,556£5,355£7,341£8,417£6,345£31,014
Return From Rental Income (%)2%2%3%3%3%14%
Total Net Return (%)10%16%22%25%19%91%